Property Info
- MLS U8131344
- Unit No 1229
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 875
- Foundation Slab
- Min Lease Slab
- HOA Fees $724.18
Interior Features
- Living Room/Dining Room Combo
- Walk-In Closet(s)
Cash Flow
| Cap Rate2.4 | Gross Yield7.6% | Annual Rent$16,800.00 | Property Taxes$2,789.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $16,800.00 $1,400.00 / mo | $84,000.00 $1,400.00 / mo | $168,000.00 $1,400.00 / mo | |||
| Estimated Expenses | $2,789.00 | $13,945.00 | $27,890.00 | |||
| Net Cash Flow | $14,011.00 | $70,055.00 | $140,110.00 | |||
| HOA Fees | $8,690.16 | $43,450.80 | $86,901.60 |